BJØRKELANGEN MINILAGER AS

1940 BJØRKELANGEN

Finances

Share Ownership

Return on Equity

43,2 %

Current Ratio

0,39

Debt-to-Equity Ratio

2,56

Key figures (NOK)	2022	2021	2020	2019
Revenue	996 000	674 000	386 000	72 000
Net Income	359 000	78 000	77 000	−21 000
Total Assets	3 718 000	3 367 000	1 926 000	1 331 000
Total Equity	831 000	471 000	393 000	317 000

Income (NOK)	2022	2021	2020	2019
Revenue	996 000	674 000	386 000	72 000
Expenditure	440 000	496 000	231 000	87 000
Operating Profit	556 000	178 000	155 000	−15 000
Financial Income	0	0	0	0
Financial Costs	96 000	78 000	57 000	16 000
Financial Balance	−96 000	−78 000	−57 000	−16 000
Earnings Before Tax	461 000	100 000	98 000	−31 000
Tax	101 000	22 000	22 000	−9 000
Net Income	359 000	78 000	77 000	−21 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	3 423 000	2 546 000	1 559 000	806 000
Total Current Assets	296 000	821 000	367 000	525 000
Total Assets	3 718 000	3 367 000	1 926 000	1 331 000
Total Retained Equity	493 000	133 000	55 000	−21 000
Total Equity	831 000	471 000	393 000	317 000
Total Long-Term Debt	2 130 000	2 361 000	1 496 000	1 000 000
Total Current Debt	758 000	534 000	37 000	14 000
Total Equity and Debt	3 718 000	3 367 000	1 926 000	1 331 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	996 000	674 000	386 000	72 000
Other Income	0	0	0	0
Revenue	996 000	674 000	386 000	72 000
Cost of Goods Sold	0	0	0	0
Salary Costs	0	0	0	0
Depreciation	116 000	86 000	52 000	10 000
Impairment	0	0	0	0
Expenditure	440 000	496 000	231 000	87 000
Operating Profit	556 000	178 000	155 000	−15 000
Financial Income	0	0	0	0
Financial Costs	96 000	78 000	57 000	16 000
Financial Balance	−96 000	−78 000	−57 000	−16 000
Dividends	0	0	0	0
Net Income	359 000	78 000	77 000	−21 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	9 000
Real Eastate	3 322 000	2 495 000	1 559 000	797 000
Machinery and Plant Facilities	0	0	0	0
Fixtures	101 000	0	0	0
Total Tangible Assets	3 423 000	2 495 000	1 559 000	797 000
Total Fiancial Fixed Assets	0	52 000	0	0
Total Fixed Assets	3 423 000	2 546 000	1 559 000	806 000
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	64 000	588 000	317 000	293 000
Total Current Assets	296 000	821 000	367 000	525 000
Total Assets	3 718 000	3 367 000	1 926 000	1 331 000
Total Equity	831 000	471 000	393 000	317 000
Short-Term Group Debt	339 000	0	8 000	8 000
Total Long-Term Debt	2 130 000	2 361 000	1 496 000	1 000 000
Creditors	321 000	500 000	10 000	6 000
Unpaid Taxes	0	0	14 000	0
Dividends	0	0	0	0
Other Current Debt	4 000	15 000	1 000	1 000
Total Current Debt	758 000	534 000	37 000	14 000
Total Equity and Debt	3 718 000	3 367 000	1 926 000	1 331 000

Financial indicators	2022	2021	2020	2019
Return on Equity	43,2 %	16,56 %	19,59 %	−6,62 %
Debt-to-Equity Ratio	2,56	5,01	3,81	3,15
Operating Profit Margin	55,82 %	26,41 %	40,16 %	−20,83 %
Current Ratio	0,39	1,54	9,92	37,5
Quick Ratio	0,39	1,54	9,92	37,5
Equity Ratio	0,22	0,14	0,2	0,24
Gross Profit Margin	100 %	100 %	100 %	100 %